Buy & Flip |
|
$70,332Net Profit |
14.97%ROI |
Total Cash Investment
Holding Period
Rehab/Renovation Costs
After Repair Value (ARV)
Financing Type
Risk Level
Net Profit
Annualized ROI
Return-On-Investment
Total Loan Cost
Monthly Loan Interest
Cost Per Month
Cost Per Week
Cost Per Day
Cost of Points
Monthly Expenses
Month |
Arv |
Total Cash Investment |
Total Loan Cost |
Net Profit |
Roi |
|---|---|---|---|---|---|
| 0 | $560,000 | $463,336 | $5,288 | $91,376 | 19.72% |
| 1 | $560,000 | $464,420 | $7,712 | $87,869 | 18.92% |
| 2 | $560,000 | $465,503 | $10,136 | $84,361 | 18.12% |
| 3 | $560,000 | $466,587 | $12,560 | $80,854 | 17.33% |
| 4 | $560,000 | $467,670 | $14,984 | $77,346 | 16.54% |
| 5 | $560,000 | $468,754 | $17,408 | $73,839 | 15.75% |
| 6 | $560,000 | $469,837 | $19,831 | $70,332 | 14.97% |
| 7 | $560,000 | $470,921 | $22,255 | $66,825 | 14.19% |
| 8 | $560,000 | $472,004 | $24,679 | $63,317 | 13.41% |
| 9 | $560,000 | $473,088 | $27,103 | $59,810 | 12.64% |
| 10 | $560,000 | $474,171 | $29,527 | $56,302 | 11.87% |
| 11 | $560,000 | $475,255 | $31,951 | $52,795 | 11.11% |
| 12 | $560,000 | $476,338 | $34,374 | $49,288 | 10.35% |
Disclaimer: This report is intended for general guidance and information purposes only. The report provides estimates of the potential earnings or... read more
Rental |
|
35.46%Cash-on-Cash Return Annually |
$10,869Avg. Cashflow Annually |
Total Investment
Point of Sale
Monthly Income
Monthly Expenses
Financing Type
Cash-on-Cash Return
Avg. Annual Cashflow
Appreciated Home Value
Total Net Cashflow
Total ROI at Sale
Equity
Monthly Payment
Total Amount Paid
Total Principal Paid
Total Interest Paid
Disclaimer: This report is intended for general guidance and information purposes only. The report provides estimates of the potential earnings or... read more
Property Details |
||
Property Type: |
Single-Family |
|
Bed(s): |
3 |
|
Full-Bath(s): |
1 |
|
Half-Bath(s): |
0 |
|
Building Sqft: |
990 |
|
Lot Size: |
5428 |
|
Tax Rate: |
2.5264 |
|
County: |
Harris |
Listing Information |
|
List Price: |
$319,900 |
List Status: |
Active |
MLS Number: |
81611597 |
Days on Market: |
130 |
Nicely remolded 3 bedroom, 1 bath home. 2 car detached garage. Popular location. Located near "Historic District" . This property boundaries the Heights, Brooksmith, & Norhill areas. Great investment opportunity!!! Lease already in place! The sq. footage is larger (1400+) then tax record showa, per seller. Bedroom sizes are estimates. As is. No repairs.
